As of 2025-07-10, the Intrinsic Value of Relaxo Footwears Ltd (RELAXO.NS) is 130.01 INR. This RELAXO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 499.50 INR, the upside of Relaxo Footwears Ltd is -74.00%.
The range of the Intrinsic Value is 108.00 - 164.28 INR
Based on its market price of 499.50 INR and our intrinsic valuation, Relaxo Footwears Ltd (RELAXO.NS) is overvalued by 74.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.00 - 164.28 | 130.01 | -74.0% |
| DCF (Growth 10y) | 136.87 - 201.45 | 162.41 | -67.5% |
| DCF (EBITDA 5y) | 221.47 - 290.45 | 260.96 | -47.8% |
| DCF (EBITDA 10y) | 222.79 - 308.00 | 267.33 | -46.5% |
| Fair Value | 34.21 - 34.21 | 34.21 | -93.15% |
| P/E | 240.47 - 339.10 | 289.46 | -42.1% |
| EV/EBITDA | 165.23 - 210.66 | 188.43 | -62.3% |
| EPV | 110.69 - 134.38 | 122.54 | -75.5% |
| DDM - Stable | 36.57 - 73.18 | 54.88 | -89.0% |
| DDM - Multi | 94.72 - 143.08 | 113.70 | -77.2% |
| Market Cap (mil) | 124,345.53 |
| Beta | 1.00 |
| Outstanding shares (mil) | 248.94 |
| Enterprise Value (mil) | 126,050.13 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.75% |
| Cost of Debt | 9.18% |
| WACC | 14.61% |